XML 21 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Cash flows from operating activities:    
Net income (loss) $ 67,798 $ 19,630
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
(Gain) loss on extinguishment of debt 69 54
Depreciation and amortization 10,823 8,592
Unrealized (gain) loss on derivative instruments (1,772) 5,649
Unrealized (gain) loss on Agency interest-only securities (204) (159)
Unrealized (gain) loss on investment in mutual fund (43) (40)
Provision for loan losses 3,000 0
Amortization of equity based compensation 2,400 7,254
Amortization of deferred financing costs included in interest expense 2,328 2,436
Amortization of premium on mortgage loan financing (253) (226)
Amortization of above- and below-market lease intangibles (382) (25)
Amortization of premium/(accretion) of discount and other fees on loans (4,794) (2,468)
Amortization of premium/(accretion) of discount and other fees on securities 1,000 1,483
Realized (gain) loss on sale of mortgage loan receivables held for sale (4,888) 999
Realized (gain) loss on real estate securities 1,099 (5,361)
Realized gain on sale of real estate, net (31,010) (2,331)
Realized gain on sale of derivative instruments (13) 0
Origination of mortgage loan receivables held for sale (532,878) (279,898)
Repayment of mortgage loan receivables held for sale 133 247
Proceeds from sales of mortgage loan receivables held for sale 439,261 [1] 0
(Income) loss from investments in unconsolidated joint ventures in excess of distributions received (52) 74
Deferred tax asset (liability) 443 (2,728)
Payments pursuant to tax receivable agreement 0 (230)
Changes in operating assets and liabilities:    
Accrued interest receivable (1,349) (2,826)
Other assets 6,157 29,476
Accrued expenses and other liabilities (21,991) (22,781)
Net cash provided by (used in) operating activities (65,118) (243,179)
Cash flows from investing activities:    
Purchase of derivative instruments 0 (199)
Sale of derivative instruments 114 0
Purchases of real estate securities (135,072) (43,572)
Repayment of real estate securities 2,954 74,285
Proceeds from sales of real estate securities 122,356 361,323
Origination of mortgage loan receivables held for investment (434,632) (249,829)
Repayment of mortgage loan receivables held for investment 194,303 68,251
Basis recovery of Agency interest-only securities 5,407 17,874
Capital distribution from investment in unconsolidated joint ventures 1,250 0
Capitalization of interest on investment in unconsolidated joint ventures (322) (234)
Purchases of real estate (24,466) (3,892)
Capital improvements of real estate (1,883) (752)
Proceeds from sale of real estate 87,885 [2] 6,325
Net cash provided by (used in) investing activities (182,106) 229,580
Cash flows from financing activities:    
Deferred financing costs paid (1,240) (8,143)
Proceeds from borrowings under debt obligations 1,312,451 2,666,161
Repayment of borrowings under debt obligations (1,057,704) (2,231,899)
Cash dividends paid to Class A common shareholders (59,721) (48,367)
(Increase) decrease in amount due from trustee included in other assets 0 302,281
Payment of liability assumed in exchange for shares for the minimum withholding taxes on vesting restricted stock (728) (13,258)
Net cash provided by (used in) financing activities 177,700 41,179
Net increase (decrease) in cash, cash equivalents and restricted cash (69,524) 27,580
Cash, cash equivalents and restricted cash at beginning of period 182,683 89,428
Cash, cash equivalents and restricted cash at end of period 113,159 117,008
Supplemental information:    
Cash paid for interest, net of amounts capitalized 57,406 26,773
Cash paid (received) for income taxes 90 (1,147)
Non-cash investing and financing activities:    
Securities and derivatives purchased, not settled 14 (2,167)
Repayment in transit of mortgage loans receivable held for investment 54,803 0
Reduction in proceeds from sales of real estate 11,050 0
Transfer from mortgage loans receivable held for sale to mortgage loans receivable held for investment, at amortized cost 55,403 119,952
Assumption of debt obligations by real estate buyer (11,050) 0
Exchange of noncontrolling interest for common stock 59,658 93,691
Change in deferred tax asset related to exchanges of noncontrolling interest for common stock (226) 845
Increase in amount payable pursuant to tax receivable agreement (86) 40
Rebalancing of ownership percentage between Company and Operating Partnership 95 (4,219)
Dividends declared, not paid 1,228 1,017
Stock dividends 0 17,319
Operating Partnership    
Cash flows from financing activities:    
Capital distributed to noncontrolling interests (4,273) (21,034)
Consolidated Joint Venture    
Cash flows from financing activities:    
Capital distributed to noncontrolling interests (13,720) 0
Capital contributed by noncontrolling interests in consolidated joint ventures $ 2,635 $ 0
[1] Includes cash proceeds received in the current year that relate to prior year sales of loans of $0.5 million.
[2] Includes cash proceeds received in the current year that relate to prior year sales of real estate of $1.4 million.